Seaboard Corporation Financial Ratios — S0V Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	17.95	12.88	8.87	14.1	6.1	10.33	7.53	0.09	8.31	7.64	13.85	12.32	4.7	1.88	9.98
Return on Assets (%)	12.05	8.89	6.27	10.32	4.21	6.79	4.98	0.06	4.92	4.44	8.2	7.53	2.92	1.16	6.23
Return on Capital (%)	16.82	12.27	8.57	13.93	5.75	9.07	6.69	0.36	6.88	5.82	10.16	- -	- -	1.76	- -
Return on Invested Capital (%)	15.04	10.08	6.93	10.68	2.83	5.11	3.49	1.54	2.32	4.68	7.19	- -	- -	0.89	- -
Gross Margin (%)	10	9.07	7.02	10.47	7.08	9.24	9.45	8.35	6.52	8.06	8.86	9.16	3.3	6.33	7.11
EBITDA Margin (%)	8.5	6.46	4.45	7.97	3.88	6.17	6.16	5.62	3.63	5.85	6.89	7.93	2.05	5.13	5.72
Operating Margin (%)	6.16	5	3.06	6.55	2.25	4.28	4.13	3.58	1.61	3.44	4.96	5.84	-0.91	1.71	2.45
Incremental Operating Margin (%)	2.44	- -	- -	- -	33.9	- -	2.33	- -	- -	47.2	10.13	9.88	44.26	- -	12.85
Pretax Margin (%)	7.7	5.93	3.69	8.28	4.31	7.14	7.35	0.17	4.24	4.01	6.89	5.15	1.12	2.7	4.21
Profit Margin (%)	6.02	4.56	3.18	5.67	3.06	5.8	4.25	0.05	4.2	3.97	6.18	5.16	2.36	0.97	5.09
Net Income to Common Margin (%)	6.02	4.56	3.18	5.67	3.06	5.8	4.25	0.05	4.2	3.97	6.18	5.16	2.36	0.97	5.09
Effective Tax Rate (%)	22.38	22.95	13.01	31.34	28.63	18.23	42.39	72.73	1.03	1.05	10.22	- -	- -	63.41	- -
Dvd Payout Ratio (%)	- -	5.08	- -	- -	- -	- -	2.86	233.33	3.48	3.53	1.75	1.71	4.39	9.78	1.78
Sustainable Growth Rate (%)	17.95	12.23	8.87	14.1	6.1	10.33	7.32	-0.12	8.02	7.37	13.6	12.11	4.5	1.7	9.8

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	173	175	160	76	663	637	697	926	1,521	1,413	1,755	1,633	1,673	1,711	1,823
ST Debt	57	54	79	76	145	138	215	187	412	388	687	613	372	448	571
LT Debt	116	121	80	- -	518	499	482	739	1,109	1,025	1,068	1,020	1,301	1,263	1,252
Total Debt/EBITDA	0.36	0.44	0.54	0.15	3.06	1.92	1.95	2.5	6.13	3.39	2.76	1.83	8.54	3.66	3.27
Net Debt/EBITDA	0.21	0.32	0.35	0.08	2.82	1.69	1.62	1.98	3.68	2.18	1.81	1.08	6.1	2.58	2.26
Total Debt/EBIT	0.43	0.56	0.78	0.18	5.26	2.77	2.9	3.92	13.83	5.77	3.83	2.49	-19.23	10.97	7.63
Net Debt/EBIT	0.25	0.41	0.51	0.09	4.87	2.43	2.42	3.1	8.3	3.71	2.51	1.46	-13.75	7.71	5.26
EBITDA to Interest Expense	71.12	36.19	27	25.8	12.06	11.45	12.34	8.41	6.89	21.95	48.92	22.3	3.38	6.49	7.96
EBITDA-CapEx/Interest Expense	71.12	36.19	27	25.8	12.06	11.45	12.34	8.41	6.89	21.95	48.92	22.3	3.38	6.49	7.96
EBIT to Interest Expense	51.58	28.03	18.55	21.2	7	7.93	8.28	5.36	3.06	12.89	35.23	16.43	-1.5	2.17	3.41
Interest Expense	7	11	11	20	18	29	29	44	36	19	13	40	58	72	70
Common Equity/Total Assets	69.14	68.84	72.42	73.94	64.91	66.5	65.82	62.52	56.56	59.65	58.86	63.22	61.01	61.7	63.21
Long-Term Debt/Equity (%)	5.6	5.23	3.25	- -	17.97	15.72	14.14	22.2	30.8	26.78	24.09	20.34	28.08	26.6	23.92
Long-Term Debt/Capital (%)	5.17	4.87	3.05	- -	14.61	13.09	11.74	17.37	21.65	19.56	17.26	15.35	20.63	19.55	17.74
Long-Term Debt/Total Assets (%)	3.87	3.61	2.35	- -	11.69	10.49	9.34	13.93	17.47	16.02	14.23	12.91	17.2	16.48	15.18
Total Debt/Equity (%)	8.34	7.57	6.45	2.78	23	20.06	20.45	27.82	42.24	36.91	39.58	32.57	36.1	36.03	34.82
Total Debt/Capital (%)	7.7	7.04	6.06	2.7	18.7	16.71	16.98	21.76	29.7	26.96	28.36	24.57	26.53	26.49	25.83
Total Debt/Total Assets (%)	5.77	5.22	4.68	2.06	14.96	13.4	13.51	17.45	23.96	22.08	23.39	20.67	22.11	22.32	22.11
Net Debt to Equity	4.9	5.51	4.23	1.46	21.27	17.64	17.05	21.99	25.35	23.72	25.91	19.15	25.81	25.33	24.01
Net Debt/Capital (%)	4.67	5.22	4.06	1.44	17.54	14.99	14.57	18.03	18.27	17.58	18.79	14.89	19.13	18.91	18.27
EBITDA	488	400	297	516	217	332	358	370	248	417	636	892	196	467	557
EBITDA-CapEx	488	400	297	516	217	332	358	370	248	417	636	892	196	467	557
Operating Income (Loss)	354	310	204	424	126	230	240	236	110	245	458	657	-87	156	239

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.7	0.53	0.56	0.83	1.7	1.72	2.07	1.95	1.31	1.43	0.96	0.84	0.77	0.83	0.81
Current Ratio	2.91	2.63	3.01	3.23	3.48	3.63	3.82	3.86	2.87	3.12	2.61	2.63	2.52	2.5	2.4
Quick Ratio	1.55	1.3	1.62	1.83	2.37	2.52	2.66	2.65	1.85	1.93	1.45	1.44	1.33	1.4	1.31
CFO/Avg Current Liab	0.37	0.42	0.19	0.6	0.59	0.55	0.31	0.3	0.17	0.26	0.07	0.44	0.5	0.38	0.39
Common Equity/Total Assets	69.14	68.84	72.42	73.94	64.91	66.5	65.82	62.52	56.56	59.65	58.86	63.22	61.01	61.7	63.21
Long-Term Debt/Equity (%)	5.6	5.23	3.25	- -	17.97	15.72	14.14	22.2	30.8	26.78	24.09	20.34	28.08	26.6	23.92
Long-Term Debt/Capital (%)	5.17	4.87	3.05	- -	14.61	13.09	11.74	17.37	21.65	19.56	17.26	15.35	20.63	19.55	17.74
Long-Term Debt/Total Assets (%)	3.87	3.61	2.35	- -	11.69	10.49	9.34	13.93	17.47	16.02	14.23	12.91	17.2	16.48	15.18
Total Debt/Equity (%)	8.34	7.57	6.45	2.78	23	20.06	20.45	27.82	42.24	36.91	39.58	32.57	36.1	36.03	34.82
Total Debt/Capital (%)	7.7	7.04	6.06	2.7	18.7	16.71	16.98	21.76	29.7	26.96	28.36	24.57	26.53	26.49	25.83
Total Debt/Total Assets (%)	5.77	5.22	4.68	2.06	14.96	13.4	13.51	17.45	23.96	22.08	23.39	20.67	22.11	22.32	22.11
CFO/Total Liabilities	23.73	25.17	13.33	39.08	26.86	27.03	13.98	12.03	6.22	11.32	3	23.41	24.22	17.8	18.86
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.41

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	21.93	19.11	16.95	17.32	17	17.96	20.45	19.05	17.95	18.98	19.76	19.71	17.58	17.03	16.83
Days Sales Outstanding	16.64	19.1	21.53	21.08	21.47	20.32	17.84	19.16	20.33	19.23	18.47	18.52	20.77	21.44	21.68
Inventory Turnover	8.78	8.03	8.52	8.08	7.05	6.5	6.82	7.56	6.73	5.79	5.92	6.13	5.9	5.94	6.2
Days Inventory Outstanding	41.59	45.46	42.84	45.19	51.79	56.11	53.5	48.25	54.26	63.06	61.64	59.56	61.82	61.45	58.88
Accounts Payable Turnover	35.44	32.16	31.38	31.66	27.23	24.9	23.46	24.57	22	20.63	26.16	24.6	21.86	20.71	22.47
Accounts Payable Turnover Days	10.3	11.35	11.63	11.53	13.4	14.66	15.56	14.86	16.59	17.69	13.95	14.84	16.7	17.63	16.24
Cash Conversion Cycle	47.94	53.2	52.74	54.74	59.85	61.77	55.79	52.55	58	64.61	66.16	63.24	65.89	65.26	64.33
Inventory to Cash Days	-24.95	-26.36	-21.31	-24.11	-30.32	-35.79	-35.66	-29.09	-33.93	-43.83	-43.17	-41.04	-41.05	-40.01	-37.2
Inventories	645	757	699	736	739	762	780	815	1,086	1,178	1,663	1,670	1,462	1,408	1,513
Raw Materials	258	290	241	238	236	307	341	397	437	483	553	538	527	471	476
Work In Process	79	66	53	49	52	30	38	17	17	24	21	- -	- -	- -	- -
Finished Goods	302	418	393	429	418	384	342	378	527	538	871	807	660	652	621
Other Inventory	63	74	74	57	61	62	90	81	169	133	218	325	275	285	416

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,164
- Cash & Cash Equivalents	72	48	55	36	50	77	116	194	125	76	75	199	56	98	178
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	4	5	5	6	13	11	11	10	11	18	18	18	20	23
+ Total Debt	173	175	160	76	663	637	697	926	1,521	1,413	1,755	1,633	1,673	1,711	1,823
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,780
Total Capital	2,253	2,483	2,640	2,811	3,545	3,812	4,105	4,255	5,122	5,241	6,189	6,647	6,307	6,460	7,058
Total Debt/Capital (%)	7.7	7.04	6.06	2.7	18.7	16.71	16.98	21.76	29.7	26.96	28.36	24.57	26.53	26.49	25.83
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,191
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,807
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,990.46
TTM Sales	5,747	6,189	6,670	6,473	5,594	5,379	5,809	6,583	6,840	7,126	9,229	11,243	9,562	9,100	9,746
TTM EBITDA	488	400	297	516	217	332	358	370	248	417	636	892	196	467	557
TTM Operating Income	354	310	204	424	126	230	240	236	110	245	458	657	-87	156	239
TTM Cash Flow to Firm	225	270	135	388	429	451	262	250	207	310	104	- -	- -	545	- -
TTM Free Cash Flow to Firm	225	270	135	388	429	451	262	250	207	310	104	- -	- -	545	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,780
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,293.97
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.58
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.45
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.45
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.35
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.79
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.82
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.43
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.44
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.38
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.44
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.29
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.58
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.64
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.49
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.13
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.79
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,347.32
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,380.59
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,781
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,812
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,729

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Revenue per Share	4,730.22	5,141.77	5,587.2	5,492.85	4,778.95	4,595.28	4,962.62	5,624.09	5,867.43	6,135.03	7,950.7	9,685.74	8,555.56	9,371.25	10,108.77
EBITDA per Share	402.02	332.21	248.79	437.87	185.38	283.63	305.84	316.1	212.74	359.01	547.91	768.45	175.37	480.92	577.73
Operating Income per Share	291.61	257.26	170.88	359.8	107.64	196.49	205.03	201.62	94.36	210.93	394.56	566	-77.84	160.65	247.9
Basic EPS, GAAP	284.66	234.54	177.58	311.43	146.09	266.54	211.01	2.56	246.19	243.64	491.05	499.66	202.21	90.62	514.46
Basic EPS from Cont Ops	282.78	234.77	179.26	312.28	146.94	268.25	210.16	2.56	246.19	243.64	491.91	501.39	203.11	92.68	519.65
Diluted EPS, GAAP	284.66	234.54	177.58	311.43	146.09	266.54	211.01	2.56	246.19	243.64	491.05	499.66	202.21	90.62	514.46
Diluted EPS from Cont Ops	282.78	234.77	179.26	312.28	146.94	268.25	210.16	2.56	246.19	243.64	491.91	501.39	203.11	92.68	519.65
Dividend per Share	- -	11.94	- -	- -	- -	- -	5.98	5.98	8.58	8.61	8.61	8.61	8.95	9.27	9.34
Cash Flow per Share	181.08	217.42	104.71	317.37	355.39	364.79	209.3	203.33	146.69	250.53	79.26	582.37	635.27	534.47	589.14
Free Cash Flow per Basic Share	181.08	217.42	104.71	317.37	355.39	364.79	209.3	203.33	146.69	250.53	79.26	582.37	635.27	534.47	589.14
Cash & Equivalents per Share	326.09	301.45	290.76	450.22	1,114.01	1,156.72	1,445.47	1,308.57	1,338.37	1,327.56	1,284.48	1,107.02	1,059.67	1,207.96	1,284.2
Book Value per Share	1,717.27	1,924.21	2,081.87	2,332.24	2,456.96	2,701.29	2,902.05	2,837.8	3,082.81	3,288.31	3,804.34	4,304.01	4,753.59	4,869.96	5,441.67
Tangible Book Value per Share	1,667.61	1,871.56	2,029.54	2,316.01	2,444.15	2,685.06	2,881.55	2,635.95	2,892.22	3,097.92	3,625.15	4,144.63	4,562.05	4,701.07	5,266.27